Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    20504 Front Beach Rd Panama City, FL 32413

    • Residential income homes
    • 2,180 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Residential income homes

    Property Details for 20504 Front Beach Rd

    Property size
    2,180 SF
    Property type
    Residential income homes

    Description

    This exceptional Class A, two-story single-family home located at 20504 Front Beach Rd, Panama City, FL 32413, presents a lucrative investment opportunity. Boasting 2,180 square feet on a 7,200 square foot lot, this fully remodeled (2024) property offers unparalleled beachfront living. The asking price is $1,897,000, translating to a compelling price per square foot of $870.18 and a remarkable price per unit given its single-unit configuration. Projected net operating income (NOI) stands at $175,000, yielding a strong 9.23% capitalization rate. This net lease investment is ideal for discerning buyers seeking high returns in a prime location. The property's superior condition and desirable beachfront location in Bay County ensure strong rental demand and potential for significant appreciation. Don't miss this chance to acquire a high-performing asset in a thriving market. This is a turnkey investment ready to generate immediate income.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Panama City
    County
    Bay
    State
    Florida
    Longitude
    -85.9375
    Latitude
    30.2458

    Comparable in this City

    • Value Estimation by Request
      2,700 SF

      18916 Front Beach Rd

      Multifamily properties • 2,700 SF
      18916 Front Beach Rd, Panama City Beach, FL 32413
      View Details
    • Value Estimation by Request
      2,606 SF

      309 Paradiso Pl

      Multifamily properties • 2,606 SF
      309 Paradiso Pl, Panama City Beach, FL 32413
      View Details
    • Value Estimation by Request
      7,428 SF

      604 Anemone St

      Multifamily properties • 7,428 SF
      604 Anemone St, Panama City Beach, FL 32413
      View Details
    • Value Estimation by Request
      15,000 SF

      134 Highway 79

      Multifamily properties • 15,000 SF
      134 Highway 79, Panama City, FL 32413
      View Details
    • Value Estimation by Request
      4,000 SF

      318 Sundial St

      Multifamily properties • 4,000 SF
      318 Sundial St, Panama City Beach, FL 32413
      View Details
    • Value Estimation by Request
      629 SF

      17155 Frnt Bch Rdcu

      STORE/OFFICE (MIXED USE) • 629 SF
      17155 Frnt Bch Rdcu, Panama City Beach, FL 32413-2370
      View Details

    Similar Nearby for Sale

    • $849,900
      2,465 SF

      Coastal Duplex Near Panama City Beach

      Fully furnished duplex near the beach, ideal for investors.
      129 Malaga Pl, Panama City Beach, FL 32413
      View Details
    • $393,500

      Gulf-Front Condo with Panoramic Views

      Gulf-front condo with renovated kitchen, sleeps six, excellent amenities.
      16819 Front Beach Rd, Panama City Beach, FL 32413
      View Details
    • $574,000

      Luxury Condo with Beach View

      Vacation rental condo featuring beach views, pools, and on-site amenities.
      16819 Front Beach Rd, Panama City Beach, FL 32413
      View Details
    • $459,000
      Pending

      Furnished Duplex Near Laguna Beach

      Turnkey rental duplex near dedicated Laguna Beach access.
      203 Broderick Pl, Panama City Beach, FL 32413
      View Details
    • $510,000

      Updated Townhome Across Panama City Beach

      Updated townhome with Gulf views, steps from the beach.
      21514 Front Beach Rd, Panama City Beach, FL 32413
      View Details
    • $1,629,000

      Laguna Beach Income-Producing Quadplex

      Income-producing quadplex near the Gulf in Laguna Beach.
      114 Malaga Pl, Panama City Beach, FL 32413
      View Details

    Similar Nearby for Lease

    • $25 SF/Yr
      42,004 SF

      Panama City Beach Retail Space

      4,284 SF Retail Showroom, Prime Location
      13800 Panama City Beach Pkwy, Panama City Beach, FL 32413
      View Details
    • $18 SF/Yr
      4,490 SF

      Prime Panama City Beach Office Space

      4,490 sq ft Class A Office, Parkway Frontage
      16161 Panama City Bch 101 Pkwy, Panama City Beach, FL 32413
      View Details
    • $2,350 /Mo
      12,000 SF

      Flex Space with Roll-Up Door

      1,500 sq ft flex space with office and roll-up door.
      102 N Gulf Blvd, Panama City Beach, FL 32413
      View Details
    • $1,750 /Mo
      12,000 SF

      Warehouse Space with Roll-Up Door

      1,500 sq ft warehouse space with bathroom for rent.
      102 N Gulf Blvd #102, Panama City Beach, FL 32413
      View Details
    • $1,875 /Mo
      12,000 SF

      Flex Space with Roll-Up Door

      1,500 SF flex space featuring a roll-up door.
      102 N Gulf Blvd, Panama City Beach, FL 32413
      View Details
    • Contact for pricing

      Retail Space in Panama City

      Retail spaces available in a high-traffic tourist destination.
      15620 Panama City Beach Pkwy, Panama City Beach, FL 32413
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    20504 Front Beach Rd
    Panama City, FL 32413
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.